[SUNRISE] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 38.54%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 384,068 240,932 237,457 186,233 118,866 112,843 55,717 37.93%
PBT 105,849 91,330 105,022 37,586 29,660 24,162 10,098 47.91%
Tax -33,628 -28,101 -30,868 -13,085 -8,698 -8,542 -4,294 40.89%
NP 72,221 63,229 74,154 24,501 20,962 15,620 5,804 52.19%
-
NP to SH 72,769 63,229 74,154 24,501 20,962 15,620 5,804 52.38%
-
Tax Rate 31.77% 30.77% 29.39% 34.81% 29.33% 35.35% 42.52% -
Total Cost 311,847 177,703 163,303 161,732 97,904 97,223 49,913 35.69%
-
Net Worth 562,287 587,786 531,781 344,974 343,215 315,299 295,641 11.30%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 30,782 - - - - - - -
Div Payout % 42.30% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 562,287 587,786 531,781 344,974 343,215 315,299 295,641 11.30%
NOSH 410,428 419,847 422,048 196,008 184,524 181,206 181,374 14.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.80% 26.24% 31.23% 13.16% 17.63% 13.84% 10.42% -
ROE 12.94% 10.76% 13.94% 7.10% 6.11% 4.95% 1.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.58 57.39 56.26 95.01 64.42 62.27 30.72 20.38%
EPS 17.73 15.06 17.57 12.50 11.36 8.62 3.20 33.00%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.26 1.76 1.86 1.74 1.63 -2.85%
Adjusted Per Share Value based on latest NOSH - 223,475
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.51 48.62 47.92 37.58 23.99 22.77 11.24 37.94%
EPS 14.69 12.76 14.96 4.94 4.23 3.15 1.17 52.42%
DPS 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1347 1.1862 1.0732 0.6962 0.6926 0.6363 0.5966 11.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 1.78 1.56 2.92 1.11 0.00 0.00 -
P/RPS 2.65 3.10 2.77 3.07 1.72 0.00 0.00 -
P/EPS 13.99 11.82 8.88 23.36 9.77 0.00 0.00 -
EY 7.15 8.46 11.26 4.28 10.23 0.00 0.00 -
DY 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.24 1.66 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/04/07 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 -
Price 3.78 1.69 1.44 2.75 1.18 0.00 0.00 -
P/RPS 4.04 2.94 2.56 2.89 1.83 0.00 0.00 -
P/EPS 21.32 11.22 8.20 22.00 10.39 0.00 0.00 -
EY 4.69 8.91 12.20 4.55 9.63 0.00 0.00 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.21 1.14 1.56 0.63 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment